| Property Price： | $5,550,000.00 |
| Down Payment： | $2,220,000.00 |
| Loan amount： | $3,330,000.00 |
| Monthly Payment： | $14,730.18 (2.375% 300-term) |
| Total repayment： | $4,419,052.53 |
| Total int. paid： | $1,089,052.53 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,775.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $55,500.00 |
| Mort. Insurance： | $0 one-time payment |
| * The exact charges to be determined by the solicitors. | |
| S&P Reg： | $210.00 |
| Reg Fee： | $230.00 - $450.00 |
| Reg Fee： | $210.00 |
| Reg Fee： | $300.00 |
| Land Register： | $30.00 |
| Stamp Duty #： | $124,875.00 | # The exact stamp duty to be determined by the government. |
| Int. Rate | 5yr-term | 10yr-term | 15yr-term | 20yr-term | 25yr-term | 30yr-term | 35yr-term |
| 1.000 | $56,922.18 | $29,172.17 | $19,929.87 | $15,314.48 | $12,549.85 | $10,710.60 | $9,400.11 |
| 1.500 | $57,641.93 | $29,900.57 | $20,670.74 | $16,068.76 | $13,317.88 | $11,492.50 | $10,195.94 |
| 2.000 | $58,367.44 | $30,640.48 | $21,428.84 | $16,845.92 | $14,114.35 | $12,308.33 | $11,031.05 |
| 2.375 | $58,915.36 | $31,202.95 | $22,008.67 | $17,443.69 | $14,730.18 | $12,942.13 | $11,682.66 |
| 2.500 | $59,098.71 | $31,391.88 | $22,204.08 | $17,645.77 | $14,938.94 | $13,157.53 | $11,904.59 |
| 3.000 | $59,835.74 | $32,154.73 | $22,996.37 | $18,468.10 | $15,791.24 | $14,039.41 | $12,815.51 |
| 3.500 | $60,578.51 | $32,928.99 | $23,805.59 | $19,312.66 | $16,670.76 | $14,953.19 | $13,762.58 |
| 4.000 | $61,327.02 | $33,714.63 | $24,631.61 | $20,179.14 | $17,576.97 | $15,897.93 | $14,744.40 |
| 4.500 | $62,081.25 | $34,511.59 | $25,474.28 | $21,067.22 | $18,509.22 | $16,872.62 | $15,759.45 |
| 5.000 | $62,841.21 | $35,319.82 | $26,333.43 | $21,976.53 | $19,466.85 | $17,876.16 | $16,806.10 |
| 5.500 | $63,606.87 | $36,139.25 | $27,208.88 | $22,906.65 | $20,449.11 | $18,907.37 | $17,882.64 |
| 6.000 | $64,378.23 | $36,969.83 | $28,100.43 | $23,857.15 | $21,455.24 | $19,965.03 | $18,987.32 |
| Disclaimer: The information provided by this calculator is for illustrative purposes only. The default figures shown are hypothetical and may not be applicable to your individual situation. Be sure to consult a financial professional prior to using and relying on the results. The calculated results are intended for illustrative purposes only and accuracy is not guaranteed. |